Category: Financials
SIA Engg – Financials
All the data are extracted from the results (please counter-check in case of error),
|
|
FY07 |
FY08 |
FY09 |
FY10 |
FY11 |
Q112 |
Q212 |
Q312 |
|
Revenue |
997 |
1,010 |
1,045 |
1,006 |
1,107 |
278 |
272 |
303 |
|
Operating Profit |
102 |
103 |
113 |
110 |
136 |
35 |
34 |
28 |
|
PBT |
271 |
286 |
301 |
263 |
296 |
77 |
78 |
72 |
|
Net Profit |
242 |
254 |
261 |
238 |
261 |
69 |
72 |
64 |
|
NPM |
24.8% |
25.1% |
25.2% |
23.7% |
23.6% |
24.8% |
26.4% |
21.1% |
|
Cash |
400 |
437 |
373 |
426 |
581 |
645 |
389 |
388 |
|
Loan – CL |
0.8 |
0.0 |
0.8 |
0.0 |
1.7 |
1.7 |
2.0 |
2.3 |
|
NAV (ct) |
93.90 |
104.7 |
114.0 |
117.0 |
119.4 |
125.0 |
108.9 |
109.0 |
|
EPS (ct) |
22.97 |
23.71 |
24.20 |
21.88 |
23.77 |
6.23 |
6.50 |
5.79 |
|
DPS (ct) |
8 + 4 |
16 + 4 |
11 + 5 |
13 + 5 |
14* + 6 |
– |
6 |
– |
Notes :
- All figures in S$M unless otherwise stated
- FY is End-Mar
- * Add to Final, Special = 10ct
STEng – Financials
All the data are extracted from the results (please counter-check in case of error),
|
|
FY05 |
FY06 |
FY07 |
FY08 |
FY09 |
FY10 |
FY11 |
|
Revenue |
3,337,895 |
4,485,758 |
5,050,982 |
5,344,515 |
5,547,787 |
5,9844,73 |
5,990,878 |
|
Gross Profit |
716,216 |
1,031,797 |
1,128,274 |
1,156,912 |
1,150,205 |
1,263,451 |
1,304,958 |
|
Operating Profit |
444,343 |
545,761 |
638,715 |
535,993 |
507,826 |
586,683 |
607,672 |
|
PBT |
503,245 |
564,339 |
638,115 |
540,702 |
546,559 |
627,475 |
655,225 |
|
Net Profit |
411,252 |
455,444 |
523,509 |
488,763 |
456,397 |
504,852 |
540,661 |
|
NPM |
12.32% |
10.15% |
10.36% |
9.15% |
8.23% |
8.44% |
9.02% |
|
Cash |
306,328 |
624,723 |
625,827 |
818,925 |
1,513,610 |
1,591,727 |
1,366,452 |
|
Loan – NCL |
4,016 |
272,948 |
9,812 |
289,249 |
1,353,134 |
973,100 |
1,156,437 |
|
Loan – CL |
323,594 |
595,850 |
859,090 |
585,002 |
85,573 |
375,061 |
207,817 |
|
NAV (ct) |
51.20 |
53.10 |
54.70 |
52.70 |
52.09 |
53.38 |
57.79 |
|
EPS (ct) |
13.64 |
15.15 |
16.95 |
15.82 |
14.78 |
16.21 |
17.28 |
|
DPS (ct) |
13.60 |
15.11 |
2 + 14.88 |
3 +12.80 |
3 + 10.28 |
3 + 11.55 |
3 + 12.5 |
Notes :
- All figures in S$,000 unless otherwise stated
- FY is End-Dec
Thomson Medical
All the data are extracted from the results,
|
|
FY08 |
Q1 (Nov08) |
Q2 (Feb09) |
Q3 (May09) |
Q4 (Aug09) |
FY09 |
Q1 (Nov09) |
Q2 (Feb10) |
|
Revenue |
60,264 |
16,393 |
15,599 |
17,408 |
17,994 |
67,394 |
18,789 |
18,872 |
|
GP |
26,571 |
7,093 |
6,753 |
7,439 |
7,797 |
29,082 |
8,082 |
7,882 |
|
PBT |
13,757 |
3,605 |
3,679 |
4,204 |
4,194 |
15,682 |
4,330 |
4,433 |
|
Net Profit |
11,155 |
2,842 |
3,052 |
3,417 |
3,404 |
12,715 |
3,554 |
3,636 |
|
NPM |
18.51% |
17.34% |
19.57% |
19.63% |
18.92% |
18.87% |
18.92% |
19.27% |
|
Cash |
15,400 |
21,605 |
14,468 |
15,169 |
20,567 |
<- |
24,785 |
20,806 |
|
Loan – NCL |
2,720 |
2,380 |
2,040 |
1,700 |
1,360 |
<- |
1,020 |
680 |
|
Loan – CL |
1,360 |
1,360 |
1,360 |
1,360 |
1,360 |
<- |
1,360 |
1,360 |
|
NAV (ct) |
37.47 |
38.49 |
36.70 |
36.92 |
38.12 |
<- |
39.38 |
38.80 |
|
EPS (ct) |
3.84 |
0.98 |
1.05 |
1.18 |
1.17 |
4.38 |
1.21 |
1.21 |
|
DPS (ct) |
1.5 + 1.0 |
– |
1.00 |
– |
1.8 |
<- |
– |
1.2 |
Notes :
- All figures in S$,000 unless otherwise stated
- FY is End-Aug
HLFin
All the data are extracted from the results (please counter-check in case of error),
|
Q408 |
FY08 |
Q109 |
Q209 |
Q309 |
Q409 |
FY09 |
|
| Revenue |
88,386 |
360,879 |
80,559 |
78,571 |
76,473 |
72,400 |
308,003 |
| Gross Profit |
61,375 |
223,206 |
54,594 |
57,980 |
55,682 |
56,521 |
224,777 |
| Operating Profit |
41,076 |
147,869 |
36,704 |
42,404 |
41,284 |
38,146 |
158,538 |
| PBT |
(17,139) |
94,563 |
31,920 |
33,218 |
39,026 |
29,954 |
134,118 |
| Net Profit |
(14,364) |
78,016 |
25,686 |
27,827 |
32,635 |
25,030 |
111,178 |
| NPM |
NA |
21.62% |
31.88% |
35.42% |
42.68% |
34.57% |
36.10% |
| NAV |
$3.10 |
<- |
$3.16 |
$3.22 |
$3.28 |
$3.34 |
<- |
| EPS (ct) (Annualised) |
(13.06) |
17.72 |
23.34 |
25.29 |
29.66 |
22.75 |
25.26 |
| DPS (ct) |
— |
5.0 |
— |
2.0 |
— |
6.0 |
8.0 |
Notes :
- All figures in S$,000 unless otherwise stated
- FY is End-Dec
STEng
All the data are extracted from the results (please counter-check in case of error),
|
|
Q408 |
FY08 |
Q109 |
Q209 |
Q309 |
Q409 |
FY09 |
|
Revenue |
1,346,414 |
5,344,515 |
1,318,191 |
1,408,942 |
1,351,820 |
1,468,834 |
5,547,787 |
|
Gross Profit |
288,042 |
1,156,912 |
245,102 |
288,143 |
302,416 |
314,544 |
1,150,205 |
|
Operating Profit |
89,801 |
535,993 |
93,856 |
130,174 |
141,387 |
142,409 |
507,826 |
|
PBT |
88,947 |
540,702 |
111,331 |
139,245 |
149,089 |
146,894 |
546,559 |
|
Net Profit |
106,857 |
488,763 |
87,371 |
112,383 |
126,941 |
129,702 |
456,397 |
|
NPM |
7.94% |
9.15% |
6.63% |
7.98% |
9.39% |
8.83% |
8.23% |
|
Cash |
818,925 |
<- |
785,666 |
937,716 |
1,559,478 |
1,513,610 |
<- |
|
Loan – NCL |
289,249 |
<- |
657,527 |
663,523 |
1,364,662 |
1,353,134 |
<- |
|
Loan – CL |
585,002 |
<- |
247,636 |
233,988 |
88,443 |
85,573 |
<- |
|
NAV (ct) |
52.70 |
<- |
57.10 |
46.70 |
47.90 |
52.09 |
<- |
|
EPS (ct) |
3.39 |
15.82 |
28.40 |
3.62 |
4.01 |
4.31 |
14.78 |
|
DPS (ct) |
12.90 |
15.80 |
— |
3.0 |
— |
10.28 |
13.28 |
Notes :
- All figures in S$,000 unless otherwise stated
- FY is End-Dec